IMC HOME EQUITY LOAN TRUST 1998-1
10-K405, 1999-03-31
ASSET-BACKED SECURITIES
Previous: DEUTSCHE MORTGAGE & ASSET RECEIVING CORP SERIES 1998-C1, 10-K, 1999-03-31
Next: EARTHCARE CO, 10-K405, 1999-03-31



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    Form 10-K

(Mark One)

[X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
         THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
For the fiscal year ended December 31, 1998

                                       OR

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
For the transition period from _______ to _______.

                       Commission File Number 333-31197-04
                                              ------------

                        IMC HOME EQUITY LOAN TRUST 1998-1
             -----------------------------------------------------
             (Exact name of registrant as specified in its charter)

                                    
              New York                                           13-3994974
     -------------------------------                         ------------------
     (State of other jurisdiction of                         (I.R.S. Employer
      Incorporation or organization)                         Identification No.)

c/o The Chase Manhattan Bank
Structured Finance Services
450 West 33rd Street, New York, NY                                 10001-2697  
- ----------------------------------------                          -------------
(Address of principal executive offices)                           (Zip Code)

Registrant's telephone number, including area code: (813) 984-8801
                                                    ---------------
Securities registered pursuant to Section 12(b) of the Act:

      Title of each class             Name of each exchange on which registered:

            None                                       None
- ----------------------------          ------------------------------------------

                                      None
- --------------------------------------------------------------------------------
                                (Title of class)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes X   No .
                                             ---

         Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K (s 229.405 of this chapter) is not contained herein,
and will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [X ]

         State the aggregate market value of the voting stock held by
non-affiliates of registrant. The aggregate market value shall be computed by
reference to the price at which the stock was sold, or the average bid and asked
prices of such stock, as of specified date within 60 days prior to the date of
filing:
                                 Not Applicable
Documents Incorporated by Reference:
                                 Not Applicable



<PAGE>   2


                        IMC HOME EQUITY LOAN TRUST 1998-1
                                      INDEX
<TABLE>
<CAPTION>

                                                                                   Page
<S>                                                                                <C>
PART I .........................................................................    3

         ITEM 1   -  BUSINESS ..................................................    3
         ITEM 2   -  PROPERTIES ................................................    3
         ITEM 3   -  LEGAL PROCEEDINGS
         ITEM 4   -  SUBMISSION OF MATTERS TO A VOTE OF SECURITY
                     HOLDERS ...................................................    3

PART II ........................................................................    3

         ITEM 5   -  MARKET FOR REGISTRANT'S COMMON STOCK AND
                     RELATED STOCKHOLDER MATTERS ...............................    3
         ITEM 6   -  SELECTED FINANCIAL DATA ...................................    3
         ITEM 7   -  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                     FINANCIAL CONDITION AND RESULTS OF OPERATIONS .............    4
         ITEM 7A   - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT             
                     MARKET RISK ...............................................    4
         ITEM 8   -  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA ...............    4
         ITEM 9   -  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE  ...................    4

PART III .......................................................................    4

         ITEM 10  -  DIRECTORS AND EXECUTIVE OFFICERS OF THE
                     REGISTRANT ................................................    4
         ITEM 11  -  EXECUTIVE COMPENSATION ....................................    4
         ITEM 12  -  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                     OWNERS AND MANAGEMENT .....................................    4
         ITEM 13  -  CERTAIN RELATIONSHIPS AND RELATED 
                     TRANSACTIONS...............................................    8

PART IV ........................................................................    8

         ITEM 14  - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND
                    REPORTS ON FORM 8-K ........................................    8

SIGNATURES .....................................................................   10
INDEX TO EXHIBITS ..............................................................   11
</TABLE>







                                      -2-








<PAGE>   3





                                     PART I
ITEM 1 - BUSINESS

         Not Applicable

ITEM 2 - PROPERTIES

         Not Applicable

ITEM 3 - LEGAL PROCEEDINGS

         The Depositor is not aware of any material pending legal proceedings
involving either the IMC Home Equity Loan Trust 1998-1 (the "Trust"),
established pursuant to the Pooling and Servicing Agreement (the "Agreement")
dated March 1, 1998, among The Chase Manhattan Bank, as trustee (the "Trustee"),
IMC Securities, Inc., as depositor (the "Depositor") and IMC Mortgage Company,
as servicer (the "Servicer"); the Trustee; the Depositor; or the Servicer which
relates to the Trust.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matter has been submitted to a vote of the holders of beneficial
interests in the Trust through the solicitation of proxies or otherwise.

                                     PART II

ITEM 5 - MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED     
STOCKHOLDER MATTERS

         To the best knowledge of the Depositor, there is no established public
trading market for any beneficial interests in the Trust.

         All of the Class A-1 Certificates, Class A-2 Certificates, Class A-3
Certificates, Class A-4 Certificates, Class A-5 Certificates, Class A-6
Certificates, Class A-7IO Certificates, Class M-1 Certificates, Class M-2
Certificates and Class B Certificates issued by the Trust are held by the
Depository Trust Company ("DTC") which in turn maintains records of holders of
beneficial interests in such Certificates. Based on information obtained by the
Trust from DTC, as of February 22, 1999, there were 9 holders of the Class A-1
Certificates, 18 holders of the Class A-2 Certificates, 34 holders of the Class
A-3 Certificates, 25 holders of the Class A-4 Certificates, 1 holder of the
Class A-5 Certificates, 7 holders of the Class A-6 Certificates, 1 holder of the
Class A-7IO Certificates, 8 holders of the Class M-1 Certificates, 7 holders of
the Class M-2 Certificates and 3 holders of the Class B Certificates.


ITEM 6   -  SELECTED FINANCIAL DATA

         Not Applicable



                                      -3-


<PAGE>   4


ITEM 7   -  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL          
CONDITION AND RESULTS OF OPERATIONS

         Not Applicable


ITEM 7A   - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Not Applicable


ITEM 8   -  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         In addition to the information included in the Annual Compilation of
Monthly Trustee's Statements attached as Exhibit 99.3 hereto, the gross
servicing compensation paid to the Servicer for the year ended December 31, 1998
was $3,458,048.57.

ITEM 9   -  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON  ACCOUNTING AND
FINANCIAL DISCLOSURE

         There were no disagreements on accounting or financial disclosures
between IMC Mortgage Company ("IMC") and its accountants.

         On February 16, 1999 IMC appointed Grant Thornton L.L.P. as the
independent accounting firm and dismissed PricewaterhouseCoopers L.L.P.

         IMC's decision was made after discussions with and in accordance with
directions by the Securities and Exchange Commission. See IMC's Form 8-K dated
as of February 16, 1999 for more details.

                                    PART III

ITEM 10  -  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Not Applicable

ITEM 11  - EXECUTIVE COMPENSATION

         Not Applicable

ITEM 12  - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND         
MANAGEMENT

         The following table sets forth (I) the name and address of each entity
owning more than 5% of the outstanding principal amount of each Class of Class
A,M and B Certificates of the Trust; (ii) the principal amount of the Class of
Certificates owned by each and (iii) the percent that the principal amount of
the Class of Certificates owned by such entity represents of the outstanding
principal amount of such Class of Certificates. The information set forth in the
table for the Class A Certificates is based upon information obtained by the
Trust from DTC and represents ownership of beneficial interest in the
Certificates held by DTC. The Depositor is not aware of any Schedules 13D or 13G
filed with the Securities and Exchange Commission in respect of the
Certificates.


                                      -4-
<PAGE>   5


<TABLE>
<CAPTION>

DTC Participant Number
(Name and Address below)                    Principal Amount                % of Class
- ------------------------                    ----------------                -----------
<S>                                         <C>                             <C>

Class A-1
 903                                         $ 52,470,000                        15.7%
 954                                         $ 27,151,000                         8.1%
 902                                         $103,200,000                        30.9%
 908                                         $ 25,000,000                         7.5%
2669                                         $ 29,349,000                         8.8%
 997                                         $ 70,800,000                        21.2%

Class A-2
 903                                         $ 28,560,000                        20.8%
 954                                         $ 21,375,000                        15.5%
 902                                         $ 56,125,000                        40.8%
2849                                         $ 10,000,000                         7.3%

Class A-3
 901                                         $  9,775,000                         6.5%
 352                                         $ 25,000,000                        16.5%
 954                                         $ 19,100,000                        12.6%
 908                                         $ 10,000,000                         6.6%
2669                                         $ 13,700,000                         9.1%
 997                                         $ 20,300,000                        13.4%
2376                                         $ 17,920,000                        11.9%

Class A-4
 903                                         $  7,645,000                         7.5%
 902                                         $ 25,830,000                        25.4%
 725                                         $  5,780,000                         5.7%
 997                                         $ 48,635,000                        47.9%

Class A-5
 997                                         $ 70,310,000                       100.0%

Class A-6
 901                                         $  5,000,000                         7.1%
 954                                         $ 53,650,000                        76.6%
 997                                         $  5,250,000                         7.5%

Class A-7IO
2669                                         $ 70,000,000                       100.0%

Class M-1
 901                                         $ 15,500,000                        32.6%
 954                                         $  9,900,000                        20.8%
 902                                         $ 10,000,000                        21.1%
2027                                         $  7,000,000                        14.7%
2669                                         $  3,475,000                         7.3%


</TABLE>


                                      -5-

<PAGE>   6

<TABLE>
<CAPTION>

<S>                                          <C>                                 <C>
Class M-2
 901                                         $ 14,000,000                        31.1%
 352                                         $  3,000,000                         6.7%
 954                                         $  5,000,000                        11.1%
 902                                         $  8,700,000                        19.3%
2027                                         $  7,000,000                        15.6%
 997                                         $  6,300,000                        14.0%

Class B
 954                                         $  4,000,000                         9.4%
 902                                         $  8,500,000                        20.0%
2669                                         $ 30,000,000                        70.6%

</TABLE>

<TABLE>

DTC Participant Number              Name and Address
- ----------------------              ----------------
<S>                                 <C>
50                                  Morgan Stanley & Co. Incorporated
                                    One Pierrepont Plaza, 7th Floor
                                    Brooklyn, NY  11201

245                                 DB Clearing Services (Deutsche Morgan Grenfell)
                                    175 Water Street
                                    New York, NY 10038

352                                 Bear Stearns Securities Corp.
                                    One Metrotech Center North, 4th Floor
                                    Brooklyn, NY 11201-3862

652                                 PWI CMO Account
                                    1000 Harbor Blvd., 8th Floor
                                    Weehawken, NJ  07087

725                                 Raymond, James & Associates, Inc.
                                    880 Carillon Parkway
                                    St. Petersburg, FL 33733

780                                 Morgan, Keegan & Company, Inc.
                                    50 North Front Street
                                    Memphis, TN 38103

901                                 Bank of New York
                                    925 Patterson Plank Rd.
                                    Secaucus, NJ 07094

902                                 Chase Manhattan Bank
                                    Trim Supervisor 13th Floor
                                    4 New York Plaza
                                    New York, NY 10004

903                                 Bankers Trust Company
                                    c/o BT Services Tennessee, Inc.
                                    648 Grassmere Park Drive
                                    Nashville, TN 37211

908                                 Citibank, N.A.
                                    P.O. Box 30576
                                    Tampa, FL 33630-3576

913                                 Fleet Bank of Massachusetts, N.A.
                                    Fleet Services Corp
                                    2nd Floor NYROTO2B
                                    Rochester, NY 14638

</TABLE>


                                      -6-
<PAGE>   7

<TABLE>

<S>                                 <C>
954                                 Boston Safe Deposit & Trust Co.
                                    c/o Mellon Bank N.A.
                                    Three Mellon Bank Center,Room 153-3015
                                    Pittsburgh, PA 15259

997                                 SSB-Custodian
                                    Global Corp Action Dept JAB5W
                                    P.P. Box 1631
                                    Boston, MA 02105-1631

2027                                Norwest Bank Minnesota, NA
                                    733 Marquette Avenue
                                    Minneapolis, MN  55479-0056

2116                                Fifth Third Bank (The)
                                    Dept. 00850 - Proxy
                                    38 Fountain Square Plaza
                                    Cincinnati, OH 45263

2145                                Union Bank Of California, N.A.
                                    P.O Box 109
                                    San Diego, CA  92112-4103

2173                                The Bank of New York/CDC Spreadbook
                                    One Wall Street
                                    New York, NY 10286

2234                                U.S. Bank National Association/Safekeeping
                                    First Trust Center SPFT 0913
                                    180 East Fifth Street, 9th Floor
                                    St. Paul, MN 55101

2255                                Bank One Trust Company, N.A.
                                    235 W. Schrock Road
                                    Brooksedge Village
                                    Westerville, OH 43081

2376                                Wachovia Bank/Safekeeping
                                    301 N. Main Street, NC 31058
                                    Winston-Salem, NC 27150

2438                                The Bank of New York/Western Trust Company
                                    One Wall Street
                                    New York, NY  10286

2669                                Northern Trust Company
                                    801 S. Canal C-In
                                    Chicago, IL 60607

2827                                Investors Fiduciary Trust Company/SSB
                                    Global Corp Action Dept JAB5W
                                    P.O. Box 1631
                                    Boston, MA  02105-1631

2834                                PNC Bank, N.A./Pittsburgh
                                    One PNC Plaza, 9th Floor, 249 5th Avenue
                                    Pittsburgh, PA 15222-7707

2839                                U.S. Bank National Association
                                    MPFP 1603 Proxy Unit
                                    601 Second Avenue South
                                    Minneapolis, MN 55402

2849                                Chase Manhattan Bank Trust Co. of California
                                    4 New York Plaza

</TABLE>

                                      -7-
<PAGE>   8


<TABLE>
<S>                                 <C>
                                    Proxy Department 13th Floor
                                    New York, NY 11201

2914                                Provident Bank (THE)
                                    One East Fourth Street
                                    Mail Stop 666D
                                    Cincinnati, OH 45202

5198                                Merrill Lynch, Pierce Fenner & Smith Safekeeping
                                    4 Corporate Place
                                    Corporate Park 287
                                    Piscataway, NJ 08855

</TABLE>


ITEM 13  - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         [None]

                                    Part IV


ITEM 14  - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
           FORM 8-K

(a)      The following documents are filed as part of this report:

         1.       Financial Statements:

                  Not applicable.

         2.       Financial Statement Schedules:

                  Not applicable.

         3.       Exhibits:

<TABLE>
<CAPTION>

                  EXHIBIT NO.                            DESCRIPTION
                  -----------                            -----------
                  <S>                         <C>
                    99.1                      Statement of Compliance of the Servicer.


                    99.2                      Annual Report of Independent Accountants
                                              with respect to the Servicer's overall
                                              servicing operations.


                    99.3                      Annual compilation of Monthly Trustee's
                                              Statement.

</TABLE>

(b)      Reports on Form 8-K

10 reports on Form 8-K have been filed by the issuer during the period covered
by this report.


                                      -8-
<PAGE>   9

<TABLE>
<CAPTION>


DATE OF REPORTS ON FORM 8-K                                   ITEMS REPORTED/FINANCIAL
                                                                  STATEMENTS FILED
<S>                                                           <C>

April 20, 1998                                                 Trustee's Monthly Report for the March
                                                               Monthly Period.

May 20, 1998                                                   Trustee's Monthly Report for the April Monthly
                                                               Period.

June 22, 1998                                                  Trustee's Monthly Report for the May Monthly Period.

July 20, 1998                                                  Trustee's Monthly Report for the June Monthly Period.

August 20, 1998                                                Trustee's Monthly Report for the July
                                                               Monthly Period.

September 21, 1998                                             Trustee's Monthly Report for the August
                                                               Monthly Period.

October 20, 1998                                               Trustee's Monthly Report for the September
                                                               Monthly Period.

November 20, 1998                                              Trustee's Monthly Report for the October
                                                               Monthly Period

December 21, 1998                                              Trustee's Monthly Report for the November
                                                               Monthly Period

January 20, 1999                                               Trustee's Monthly Report for the December Monthly Period

</TABLE>


                                      -9-
<PAGE>   10


                                   SIGNATURES

         Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Depositor has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized.


                           By:      IMC Securities, Inc.,
                           As Depositor


                                    By: /s/ Thomas G. Middleton
                                       ---------------------------------------
                                    Name: Thomas G. Middleton
                                    Title: President, Chief Operating Officer,
                                           Assistant Secretary and Director


                                    By: /s/ Stuart D. Marvin
                                       ---------------------------------------
                                    Name: Stuart D. Marvin
                                    Title:   Chief Financial Officer


Date: March 19, 1999


                                     -10-
<PAGE>   11


                               INDEX TO EXHIBITS
                                   Item 14(C)


<TABLE>
<CAPTION>

                  EXHIBIT NO.                            DESCRIPTION
                  -----------                            -----------
                  <S>                         <C>


                    99.1                      Statement of Compliance of the Servicer.


                    99.2                      Annual Report of Independent Accountants
                                              with respect to the Servicer's overall
                                              servicing operations.


                    99.3                      Annual compilation of Monthly Trustee's
                                              Statement.

</TABLE>


                                     -11-


<PAGE>   1


                                                                 EXHIBIT 99.1




                       IMC HOME EQUITY LOAN TRUST 1998-1

                             Officer's Certificate




In connection with the above-referenced trust and pursuant to Section 8.16 of
the related Pooling and Servicing Agreement ("Agreement"), IMC Mortgage Company
(as "Servicer"), hereby confirms the following:

(i)      a review of the activities of the Servicer during 1998 and of 
performance under the Agreement has been made under my supervision; and

(ii)     to the best of my knowledge, based on such review, the Servicer has
fulfilled all of its obligations under the Agreement for the calendar year
1998.


                                       IMC Mortgage Company


                                       By:   /s/ Thomas G. Middleton
                                            ----------------------------
                                            Thomas G. Middleton
                                            President & Chief Operating Officer


                                     -12-

<PAGE>   1

                                                                 EXHIBIT 99.2













                       Report of Independent Accountants
                       Uniform Single attestation Program



To the Board of Directors
IMC Mortgage Company and Subsidiaries


We have examined the assertion by IMC Mortgage Company and Subsidiaries'
management about compliance with the minimum servicing standards identified in
the Mortgage Bankers Association of America's Uniform Single Attestation
Program for Mortgage Brokers (USAP) as of and for the year ended December 31,
1998, included in the accompanying management assertion. Management is
responsible for IMC Mortgage Company and Subsidiaries' compliance with those
minimum servicing standards. Our responsibility is to express an opinion on
management's assertion about the entity's compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about IMC Mortgage Company and
Subsidiaries' compliance with the minimum servicing standards and performing
such other procedures as we considered necessary in the circumstances. We
believe that our examination provides a reasonable basis for our opinion. Our
examination does not provide a legal determination on IMC Mortgage Company and
Subsidiaries' compliance with the minimum servicing standards.

In our opinion, management's assertion that IMC Mortgage Company and
Subsidiaries complied with the aforementioned minimum servicing standards as of
and for the year ended December 31, 1998 is fairly stated, in all material
respects.



/s/ Grant Thornton L.L.P.
- -------------------------------------
Grant Thornton L.L.P.


Tampa, Florida
March 31, 1999



                                     -13-

<PAGE>   2


                                                  
[IMC MORTGAGE COMPANY(R) LOGO]                        5901 East Fowler Avenue 
                                                      Tampa, FL 33617-2362
                                                      phone (813) 984-8801
                                                            (800) 776-2211
                                                      fax   (813) 984-2595




March 23, 1999



Grant Thornton LLP
101 E. Kennedy Blvd. - Suite 3850
Tampa, FL 33602-5154


As of and for the year ended December 31, 1998, IMC Mortgage Company and 
Subsidiaries has complied in all material respects with minimum servicing 
standards set forth in the Mortgage Bankers Association of America's Uniform 
Single Attestation Program for Mortgage Bankers.  As of and for the year ended 
December 31, 1998, IMC Mortgage and Subsidiaries had in effect a fidelity bond 
policy in the amount of $8,000,000.  For the period January 1 to June 30, 1998, 
IMC Mortgage Company and Subsidiaries had in effect an Errors and Omissions 
policy in the amount of $2,000,000.  As of and for the six months ended 
December 31, 1998, IMC Mortgage Company and Subsidiaries had in effect an 
Errors and Omission policy in the amount of $3,000.000.



/s/ Stuart D. Marvin
- -----------------------
Stuart D. Marvin
Chief Financial Officer

<PAGE>   1
                                                                    EXHIBIT 99.3

                           IMC HOME EQUITY LOAN TRUST
                           PASS-THROUGH CERTIFICATES
                                 SERIES 1998-1

DISTRIBUTION: APRIL 1998-JANUARY 1999                                  PAGE # 1

<TABLE>
<CAPTION>
             ORIGINAL        BEGINNING                                                       ENDING                         ENDING
           CERTIFICATE      CERTIFICATE      PRINCIPAL       INTEREST          TOTAL      CERTIFICATE      O/C            PRINCIPAL
CLASS       BALANCE          BALANCE       DISTRIBUTION   DISTRIBUTION    DISTRIBUTION      BALANCE       AMOUNT           BALANCE
- -----------------------------------------------------------------------------------------------------------------------------------
<S>      <C>              <C>             <C>             <C>            <C>            <C>             <C>            <C>
 A-1     334,270,000.00   334,270,000.00  178,089,005.96  13,278,402.37  191,367,408.33 156,180,994.04
 A-2     137,610,000.00   137,610,000.00            0.00   7,235,992.50    7,235,992.50 137,610,000.00
 A-3     151,170,000.00   151,170,000.00            0.00   8,074,997.50    8,074,997.50 151,170,000.00
 A-4     101,640,000.00   101,640,000.00            0.00   5,590,200.00    5,590,200.00 101,640,000.00
 A-5      70,310,000.00    70,310,000.00            0.00   4,072,120.80    4,072,120.80  70,310,000.00  21,500,307.77 843,411,301.81
 A-6      70,000,000.00    70,000,000.00            0.00   3,803,333.30    3,803,333.30  70,000,000.00
 M-1      47,500,000.00    47,500,000.00            0.00   2,782,708.30    2,782,708.30  47,500,000.00
 M-2      45,000,000.00    45,000,000.00            0.00   2,767,500.00    2,767,500.00  45,000,000.00
  B       42,500,000.00    42,500,000.00            0.00   2,787,291.70    2,787,291.70  42,500,000.00
  R         N/A               N/A             N/A          6,734,885.44    6,734,885.44    N/A
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 1,000,000,000.00 1,000,000,000.00  178,089,005.96  57,127,431.91  235,216,437.87  821,910,994.04 21,500,307.77 843,411,301.81
- ------------------------------------------------------------------------------------------------------------------------------------


- ------------------------------------------------------------------------------------------------------------------------------------
 A-7IO    70,000,000.00    70,000,000.00             N/A   4,812,500.00    4,812,500.00   70,000,000.00           N/A            N/A
(NOT'L)
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>



<TABLE>
<CAPTION>
                  FACTOR INFORMATION PER $1,000


                                                                           PASS THRU RATES


          PRINCIPAL          INTEREST        END. CERT.                    INIT PASS    CURR PASS
 CLASS   DISTRIBUTION      DISTRIBUTION       BALANCE              CLASS   THRU RATE    THRU RATE

- -----------------------------------------------------------       ---------------------------------
<S>      <C>               <C>               <C>                  <C>      <C>         <C>
  A-1       532.76993439      39.72358384     467.23006561          A-1    5.79750000% 5.73438000%
  A-2         0.00000000      52.58333333    1000.00000000          A-2    6.31000000% 6.31000000%
  A-3         0.00000000      53.41666667    1000.00000000          A-3    6.41000000% 6.41000000%
  A-4         0.00000000      55.00000000    1000.00000000          A-4    6.60000000% 6.60000000%
  A-5         0.00000000      57.91666619    1000.00000000          A-5    6.95000000% 6.95000000%
  A-6         0.00000000      54.33333286    1000.00000000          A-6    6.52000000% 6.52000000%
  M-1         0.00000000      58.58333263    1000.00000000         A-7IO   8.25000000% 8.25000000%
  M-2         0.00000000      61.50000000    1000.00000000          M-1    7.03000000% 7.03000000%
   B          0.00000000      65.58333412    1000.00000000          M-2    7.38000000% 7.38000000%
- -----------------------------------------------------------          B     7.87000000% 7.87000000%
TOTALS        178.089006      57.12743191       821.910994        ---------------------------------
- -----------------------------------------------------------



- -----------------------------------------------------------
 A-7IO               N/A      68.75000000    1000.00000000
(NOT'L)
- -----------------------------------------------------------
</TABLE>



           IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
                 PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:



                                 THOMAS ROLLAUER
              THE CHASE MANHATTAN BANK- STRUCTURED FINANCE SERVICES
                        450 WEST 33RD STREET, 15TH FLOOR
                            NEW YORK, NEW YORK 10001
                                 (212) 946-3881






(C) COPYRIGHT 1997, THE CHASE MANHATTAN BANK

- --------------------------------------------------------------------------------


                                     Page 1


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission